[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.87%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 559,662 491,549 509,213 438,313 356,377 334,697 318,070 9.86%
PBT 193,790 166,537 179,037 143,610 110,629 95,694 68,253 18.97%
Tax -48,742 -45,089 -43,201 -34,441 -26,540 -22,837 -18,930 17.05%
NP 145,048 121,448 135,836 109,169 84,089 72,857 49,322 19.67%
-
NP to SH 131,613 109,658 124,598 99,941 78,236 67,961 44,765 19.67%
-
Tax Rate 25.15% 27.07% 24.13% 23.98% 23.99% 23.86% 27.74% -
Total Cost 414,614 370,101 373,377 329,144 272,288 261,840 268,748 7.48%
-
Net Worth 647,834 597,704 518,414 314,044 421,374 356,309 314,390 12.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 35,815 - 33,513 20,936 16,854 13,972 9,781 24.12%
Div Payout % 27.21% - 26.90% 20.95% 21.54% 20.56% 21.85% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 647,834 597,704 518,414 314,044 421,374 356,309 314,390 12.79%
NOSH 1,589,394 1,580,152 1,580,152 1,580,152 1,053,435 1,053,435 1,053,435 7.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 25.92% 24.71% 26.68% 24.91% 23.60% 21.77% 15.51% -
ROE 20.32% 18.35% 24.03% 31.82% 18.57% 19.07% 14.24% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 35.42 31.25 32.41 41.87 33.83 31.94 30.35 2.60%
EPS 8.36 6.97 7.93 6.36 7.47 6.48 4.27 11.83%
DPS 2.27 0.00 2.13 2.00 1.60 1.33 0.93 16.01%
NAPS 0.41 0.38 0.33 0.30 0.40 0.34 0.30 5.33%
Adjusted Per Share Value based on latest NOSH - 1,580,152
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 35.21 30.93 32.04 27.58 22.42 21.06 20.01 9.86%
EPS 8.28 6.90 7.84 6.29 4.92 4.28 2.82 19.64%
DPS 2.25 0.00 2.11 1.32 1.06 0.88 0.62 23.94%
NAPS 0.4076 0.3761 0.3262 0.1976 0.2651 0.2242 0.1978 12.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.67 3.15 2.75 3.61 3.62 1.72 0.91 -
P/RPS 10.36 10.08 8.48 8.62 10.70 5.39 3.00 22.92%
P/EPS 44.06 45.18 34.67 37.81 48.74 26.52 21.30 12.86%
EY 2.27 2.21 2.88 2.64 2.05 3.77 4.69 -11.38%
DY 0.62 0.00 0.78 0.55 0.44 0.78 1.03 -8.10%
P/NAPS 8.95 8.29 8.33 12.03 9.05 5.06 3.03 19.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 24/10/23 02/11/22 03/11/21 03/11/20 05/11/19 07/11/18 -
Price 3.83 3.22 2.50 3.80 3.60 1.96 0.83 -
P/RPS 10.81 10.30 7.71 9.08 10.64 6.14 2.73 25.75%
P/EPS 45.98 46.19 31.52 39.80 48.47 30.22 19.43 15.42%
EY 2.17 2.17 3.17 2.51 2.06 3.31 5.15 -13.40%
DY 0.59 0.00 0.85 0.53 0.44 0.68 1.12 -10.12%
P/NAPS 9.34 8.47 7.58 12.67 9.00 5.76 2.77 22.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment